Financhill
Sell
48

DOV Quote, Financials, Valuation and Earnings

Last price:
$187.67
Seasonality move :
6.76%
Day range:
$187.50 - $190.62
52-week range:
$143.97 - $208.26
Dividend yield:
1.08%
P/E ratio:
16.93x
P/S ratio:
2.96x
P/B ratio:
4.56x
Volume:
2.2M
Avg. volume:
694.4K
1-year change:
25.36%
Market cap:
$26B
Revenue:
$8.4B
EPS (TTM):
$11.18
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.1B $6.7B $7.9B $8.5B $8.4B
Revenue Growth (YoY) 2.06% -6.34% 18.3% 7.6% -0.82%
 
Cost of Revenues $4.5B $4.2B $4.9B $5.4B $5.4B
Gross Profit $2.6B $2.5B $3B $3.1B $3.1B
Gross Profit Margin 36.73% 37.02% 37.56% 36.01% 36.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.5B $1.7B $1.7B $1.7B
Other Inc / (Exp) -$57.5M $17.1M $221.2M $20.2M $21.5M
Operating Expenses $1.6B $1.5B $1.7B $1.7B $1.7B
Operating Income $1B $933M $1.3B $1.4B $1.4B
 
Net Interest Expenses $121.3M $108.4M $101.9M $112M $117.8M
EBT. Incl. Unusual Items $843M $841.7M $1.4B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.1M $158.3M $277M $222.1M $213.2M
Net Income to Company $677.9M $683.5M $1.1B $1.1B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $677.9M $683.5M $1.1B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $4.67 $4.74 $7.81 $7.47 $7.56
Diluted EPS (Cont. Ops) $4.61 $4.70 $7.74 $7.42 $7.52
Weighted Average Basic Share $145.2M $144.1M $143.9M $142.7M $139.8M
Weighted Average Diluted Share $147M $145.4M $145.3M $143.6M $140.6M
 
EBITDA $1.2B $1.2B $1.8B $1.7B $1.7B
EBIT $968.8M $953.7M $1.5B $1.4B $1.4B
 
Revenue (Reported) $7.1B $6.7B $7.9B $8.5B $8.4B
Operating Income (Reported) $1B $933M $1.3B $1.4B $1.4B
Operating Income (Adjusted) $968.8M $953.7M $1.5B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2B $2.2B $2B $2B
Revenue Growth (YoY) -4.22% 15.45% 6.94% -9.26% 1.28%
 
Cost of Revenues $1.1B $1.3B $1.4B $1.2B $1.2B
Gross Profit $658.7M $754.6M $772.8M $739.4M $763.2M
Gross Profit Margin 37.68% 37.39% 35.8% 37.75% 38.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $381.8M $412.6M $402.3M $402.8M $429.6M
Other Inc / (Exp) $863K $10.5M $11.2M $10.3M $81.7M
Operating Expenses $381.8M $412.6M $402.3M $402.8M $429.6M
Operating Income $276.9M $342M $370.4M $336.5M $333.6M
 
Net Interest Expenses $26.8M $25M $28.5M $28.6M $29M
EBT. Incl. Unusual Items $251M $327.5M $353M $318.2M $386.3M
Earnings of Discontinued Ops. -- -- -- $27.8M $34.2M
Income Tax Expense $50.7M $63.8M $67M $56.3M $73.4M
Net Income to Company $200.3M $263.8M $286M $289.8M $347.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $200.3M $263.8M $286M $289.8M $347.1M
 
Basic EPS (Cont. Ops) $1.39 $1.83 $2.01 $2.07 $2.53
Diluted EPS (Cont. Ops) $1.38 $1.81 $2.00 $2.06 $2.51
Weighted Average Basic Share $144M $144M $142.5M $139.9M $137.3M
Weighted Average Diluted Share $145.3M $145.4M $143.3M $140.6M $138.2M
 
EBITDA $348.2M $426.9M $459.3M $421.5M $501.3M
EBIT $278.7M $354M $382.8M $350.6M $420.5M
 
Revenue (Reported) $1.7B $2B $2.2B $2B $2B
Operating Income (Reported) $276.9M $342M $370.4M $336.5M $333.6M
Operating Income (Adjusted) $278.7M $354M $382.8M $350.6M $420.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.7B $7.7B $8.4B $8.3B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.8B $5.3B $5.3B $5.6B
Gross Profit $2.5B $2.9B $3B $3B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.7B $1.7B $1.8B
Other Inc / (Exp) -$6.6M $20.2M $220.8M $23.1M $630.9M
Operating Expenses $1.5B $1.7B $1.7B $1.7B $1.8B
Operating Income $935.2M $1.2B $1.3B $1.3B $1.4B
 
Net Interest Expenses $110.3M $104.4M $105.4M $123.5M $114.8M
EBT. Incl. Unusual Items $818.3M $1.2B $1.4B $1.2B $2B
Earnings of Discontinued Ops. -- -- -- $27.8M $34.2M
Income Tax Expense $148.9M $217.4M $260.2M $231.6M $367.1M
Net Income to Company $669.5M $943.1M $1.2B $1B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $669.5M $943.1M $1.2B $1B $1.6B
 
Basic EPS (Cont. Ops) $4.64 $6.56 $8.11 $7.32 $11.25
Diluted EPS (Cont. Ops) $4.60 $6.49 $8.05 $7.28 $11.18
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.2B $1.6B $1.8B $1.7B $2.4B
EBIT $932.9M $1.3B $1.5B $1.4B $2.1B
 
Revenue (Reported) $6.7B $7.7B $8.4B $8.3B $8.9B
Operating Income (Reported) $935.2M $1.2B $1.3B $1.3B $1.4B
Operating Income (Adjusted) $932.9M $1.3B $1.5B $1.4B $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $5.9B $6.4B $6.1B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.7B $4.1B $3.9B $3.9B
Gross Profit $1.8B $2.2B $2.3B $2.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.3B $1.3B
Other Inc / (Exp) $15.1M $18.2M $17.8M $20.8M $630.2M
Operating Expenses $1.1B $1.2B $1.3B $1.3B $1.3B
Operating Income $687.1M $998.7M $1B $975.6M $997.1M
 
Net Interest Expenses $80.8M $76.8M $80.4M $91.9M $88.9M
EBT. Incl. Unusual Items $621.3M $940.1M $964.1M $904.5M $1.5B
Earnings of Discontinued Ops. -- -- -- $27.8M $34.2M
Income Tax Expense $120M $179.1M $162.3M $171.8M $311.6M
Net Income to Company $501.3M $761M $801.8M $760.6M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $501.3M $761M $801.8M $760.6M $1.3B
 
Basic EPS (Cont. Ops) $3.48 $5.29 $5.59 $5.44 $9.13
Diluted EPS (Cont. Ops) $3.45 $5.24 $5.56 $5.41 $9.07
Weighted Average Basic Share $432.2M $431.7M $430.4M $419.5M $413.7M
Weighted Average Diluted Share $436.1M $435.5M $433.3M $421.8M $416.5M
 
EBITDA $910.9M $1.2B $1.3B $1.2B $1.9B
EBIT $705M $1B $1B $1B $1.6B
 
Revenue (Reported) $4.9B $5.9B $6.4B $6.1B $6.3B
Operating Income (Reported) $687.1M $998.7M $1B $975.6M $997.1M
Operating Income (Adjusted) $705M $1B $1B $1B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $397.3M $513.1M $385.5M $380.9M $398.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.1B $1.3B $1.5B $1.4B
Inventory $806.1M $835.8M $1.2B $1.4B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $127.8M $133.1M $137.6M $159.1M $141.5M
Total Current Assets $2.5B $2.6B $3.1B $3.4B $3.4B
 
Property Plant And Equipment $842.3M $897.3M $957.3M $1B $1B
Long-Term Investments -- -- -- -- --
Goodwill $3.8B $4.1B $4.6B $4.7B $4.9B
Other Intangibles $1.1B $1.1B $1.4B $1.3B $1.5B
Other Long-Term Assets $440.4M $479.2M $466.3M $465M $560.9M
Total Assets $8.7B $9.2B $10.4B $10.9B $11.3B
 
Accounts Payable $920.6M $853.9M $1.1B $1.1B $958.5M
Accrued Expenses $543.9M $580.7M $658.4M $604.6M $594M
Current Portion Of Long-Term Debt -- -- $702K $836K $682K
Current Portion Of Capital Lease Obligations $41.8M $48.8M $43.1M $42.6M $48.8M
Other Current Liabilities -- -- -- -- $64.6M
Total Current Liabilities $1.9B $1.9B $2.4B $2.9B $2.5B
 
Long-Term Debt $3B $3.1B $3B $2.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $5.8B $6.2B $6.6B $6.2B
 
Common Stock $258.6M $259M $259.5M $259.6M $259.8M
Other Common Equity Adj -$216M -$153.3M -$154.1M -$266.2M -$237.9M
Common Equity $3B $3.4B $4.2B $4.3B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.4B $4.2B $4.3B $5.1B
 
Total Liabilities and Equity $8.7B $9.2B $10.4B $10.9B $11.3B
Cash and Short Terms $397.3M $513.1M $385.5M $380.9M $398.6M
Total Debt $3.1B $3.1B $3.1B $3.7B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $427.5M $739.1M $306M $283.8M $386.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.5B $1.5B $1.4B
Inventory $838.5M $1.1B $1.4B $1.3B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $135.5M $153.3M $166.2M $154.1M $132.7M
Total Current Assets $2.6B $3.3B $3.4B $3.5B $3.7B
 
Property Plant And Equipment $879.6M $906.3M $958.9M $992.2M $995.8M
Long-Term Investments -- -- -- -- --
Goodwill $4B $4.2B $4.5B $4.6B $5B
Other Intangibles $1.1B $1B $1.3B $1.2B $1.6B
Other Long-Term Assets $468.7M $507.4M $471.1M $480.3M $551.5M
Total Assets $9B $9.9B $10.7B $10.8B $11.9B
 
Accounts Payable $899.8M $1B $1.1B $970.7M $865.2M
Accrued Expenses $764.9M $454.2M $426.6M $652.7M $427.2M
Current Portion Of Long-Term Debt -- -- $826K $656K $695K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $67.1M $218.5M
Total Current Liabilities $1.8B $2B $2.9B $2.2B $2.4B
 
Long-Term Debt $3B $3.1B $2.8B $2.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6B $6.7B $5.9B $6.2B
 
Common Stock $258.9M $259.4M $259.6M $259.8M $260M
Other Common Equity Adj -$232.7M -$162.1M -$364.7M -$280.9M -$213.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.9B $4B $4.8B $5.7B
 
Total Liabilities and Equity $9B $9.9B $10.7B $10.8B $11.9B
Cash and Short Terms $427.5M $739.1M $306M $283.8M $386.8M
Total Debt $3.1B $3.1B $3.6B $3.2B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $677.9M $683.5M $1.1B $1.1B $1.1B
Depreciation & Amoritzation $272.3M $279.1M $290.1M $307.5M $317.5M
Stock-Based Compensation $29.7M $25M $31.1M $30.8M $31.5M
Change in Accounts Receivable -$7.9M $122.4M -$201.5M -$209M $86.5M
Change in Inventories -$56.9M $10.5M -$297.6M -$199M $145.5M
Cash From Operations $945.3M $1.1B $1.1B $805.7M $1.3B
 
Capital Expenditures $186.8M $165.7M $171.5M $221M $192.6M
Cash Acquisitions -$191.5M -$320.4M -$837.1M -$312.9M -$533.6M
Cash From Investing -$384.3M -$481.4M -$992.8M -$540.9M -$726.6M
 
Dividends Paid (Ex Special Dividend) -$282.2M -$284.3M -$286.9M -$287.6M -$284.3M
Special Dividend Paid
Long-Term Debt Issued $847.5M -- -- -- --
Long-Term Debt Repaid -$805.1M -- -- -- --
Repurchase of Common Stock -$143.3M -$106.3M -$21.6M -$585M --
Other Financing Activities -$39.3M -$31M -$46.3M -$17.6M -$16.3M
Cash From Financing -$558M -$506.3M -$249.9M -$260.3M -$568.1M
 
Beginning Cash (CF) $396.2M $397.3M $513.1M $385.5M $380.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $117.1M -$126.8M $4.5M $41.7M
Ending Cash (CF) $397.3M $513.1M $385.5M $380.9M $415.9M
 
Levered Free Cash Flow $758.5M $939.1M $944.4M $584.8M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $200.3M $263.8M $286M $289.8M $347.1M
Depreciation & Amoritzation $69.5M $72.9M $76.5M $70.8M $80.8M
Stock-Based Compensation $7.4M $6.7M $6.3M $6.1M $7.6M
Change in Accounts Receivable -$41.7M -$30.3M -$23.2M -$27M $134.9M
Change in Inventories $61.5M -$80.6M -$62.6M $58.5M -$4.8M
Cash From Operations $339.2M $351.3M $264.6M $383.7M $386.9M
 
Capital Expenditures $44.4M $47.9M $65.5M $37.7M $28.3M
Cash Acquisitions -$21.3M -$90.1M -$220.8M -$7.2M -$364.8M
Cash From Investing -$64.7M -$135.4M -$286.2M -$50.5M -$409.3M
 
Dividends Paid (Ex Special Dividend) -$71.5M -$72.1M -$72.6M -$71.4M -$70.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$500M -- --
Other Financing Activities -$10.9M -$2.5M -$1.2M -$2.1M -$5.1M
Cash From Financing -$496.8M -$74.6M -$178.8M -$312.7M $93M
 
Beginning Cash (CF) $649M $601.4M $515.4M $285.8M $328.8M
Foreign Exchange Rate Adjustment $778K -$3.5M -$8.9M -$5.2M -$2.6M
Additions / Reductions -$222.3M $141.3M -$200.4M $20.5M $70.6M
Ending Cash (CF) $427.5M $739.1M $306M $301.1M $396.8M
 
Levered Free Cash Flow $294.9M $303.4M $199.2M $346M $358.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $669.5M $943.1M $1.2B $1B $1.6B
Depreciation & Amoritzation $275.8M $291.4M $302.7M $304.2M $341.1M
Stock-Based Compensation $20.8M $34.5M $30.7M $31M $38.9M
Change in Accounts Receivable $91.3M -$131.7M -$206.9M -$40.3M $139.6M
Change in Inventories -$1.8M -$195.6M -$358.5M $130M $66M
Cash From Operations $1B $1.2B $794.4M $1.2B $1.3B
 
Capital Expenditures $173.1M $163.3M $216.3M $181.1M $180.1M
Cash Acquisitions -$243.3M -$248.4M -$895.1M -$90.7M -$361.4M
Cash From Investing -$411.2M -$405M -$1.1B -$275.4M -$541.3M
 
Dividends Paid (Ex Special Dividend) -$284.2M -$286.1M -$288.7M -$283.8M -$283.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$172.9M -$75M -- -- -$500M
Other Financing Activities -$32M -$46.2M -$22.9M -$18.2M -$17.9M
Cash From Financing -$538.9M -$497.8M -$108.7M -$883.9M -$629.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98M $303.7M -$422.5M -$371K $102.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $875M $1B $578M $977.9M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $501.3M $761M $801.8M $760.6M $1.3B
Depreciation & Amoritzation $205.8M $218.2M $230.8M $227.5M $251.2M
Stock-Based Compensation $15.6M $25.1M $24.7M $24.8M $32.3M
Change in Accounts Receivable $31.6M -$222.5M -$227.8M -$59.1M -$6M
Change in Inventories -$19.4M -$225.5M -$286.4M $42.6M -$36.9M
Cash From Operations $686.9M $788.6M $467.1M $820.3M $757.2M
 
Capital Expenditures $123.6M $121.2M $166M $126.1M $113.6M
Cash Acquisitions -$243.3M -$171.3M -$229.3M -$7.2M $165M
Cash From Investing -$363M -$286.6M -$402.1M -$136.5M $48.8M
 
Dividends Paid (Ex Special Dividend) -$213M -$214.8M -$216.6M -$212.9M -$212.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$52.9M -$21.6M -$585M -- -$500M
Other Financing Activities -$23.2M -$38.4M -$14.9M -$15.5M -$17.1M
Cash From Financing -$283.3M -$274.8M -$133.6M -$757.2M -$818.4M
 
Beginning Cash (CF) $1.6B $1.7B $1.2B $939.1M $1.7B
Foreign Exchange Rate Adjustment -$10.3M -$1.1M -$10.9M -$6.3M -$6.6M
Additions / Reductions $40.6M $227.1M -$68.6M -$73.5M -$12.5M
Ending Cash (CF) $1.6B $1.9B $1.1B $859.3M $1.7B
 
Levered Free Cash Flow $563.4M $667.4M $301M $694.1M $643.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.14% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.03% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.44% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock